Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 32.2x - 35.6x | 33.9x |
| Selected Fwd P/E Multiple | 18.6x - 20.6x | 19.6x |
| Fair Value | €100.68 - €111.28 | €105.98 |
| Upside | -18.0% - -9.3% | -13.6% |
| Benchmarks | - | Full Ticker |
| Acuity Inc. | - | NYSE:AYI |
| Eaton Corporation plc | - | NYSE:ETN |
| Generac Holdings Inc. | - | NYSE:GNRC |
| ABB Ltd | - | OTCPK:ABLZ.F |
| Vicor Corporation | - | NasdaqGS:VICR |
| Emerson Electric Co. | - | DB:EMR |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| AYI | ETN | GNRC | ABLZ.F | VICR | EMR | |||
| NYSE:AYI | NYSE:ETN | NYSE:GNRC | OTCPK:ABLZ.F | NasdaqGS:VICR | DB:EMR | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 5.0% | 11.4% | 5.1% | 31.5% | -15.3% | -6.8% | ||
| 3Y CAGR | 11.3% | 21.0% | -15.2% | -5.2% | -52.3% | 5.1% | ||
| Latest Twelve Months | 3.9% | 15.8% | 49.7% | 9.8% | 583.9% | -7.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.3% | 11.8% | 9.9% | 13.9% | 9.1% | 29.1% | ||
| Prior Fiscal Year | 8.8% | 13.9% | 5.0% | 11.7% | 13.2% | 15.0% | ||
| Latest Fiscal Year | 11.0% | 15.3% | 7.6% | 12.0% | 1.7% | 9.2% | ||
| Latest Twelve Months | 9.6% | 15.6% | 8.1% | 12.5% | 17.3% | 11.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 14.5x | 26.0x | 17.5x | 18.6x | 49.9x | 19.2x | ||
| Price / LTM Sales | 2.3x | 5.6x | 2.6x | 3.6x | 5.6x | 4.6x | ||
| LTM P/E Ratio | 23.5x | 36.0x | 32.5x | 28.6x | 32.6x | 40.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 23.5x | 32.5x | 36.0x | |||||
| Historical LTM P/E Ratio | 20.0x | 23.9x | 33.9x | |||||
| Selected P/E Multiple | 32.2x | 33.9x | 35.6x | |||||
| (x) LTM Net Income | 1,972 | 1,972 | 1,972 | |||||
| (=) Equity Value | 63,448 | 66,787 | 70,126 | |||||
| (/) Shares Outstanding | 562.5 | 562.5 | 562.5 | |||||
| Implied Value Range | 112.80 | 118.73 | 124.67 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 97.41 | 102.54 | 107.66 | 122.72 | ||||
| Upside / (Downside) | -20.6% | -16.4% | -12.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AYI | ETN | GNRC | ABLZ.F | VICR | EMR | |
| Value of Common Equity | 9,418 | 150,557 | 11,525 | 118,514 | 2,070 | 79,933 | |
| (/) Shares Outstanding | 30.3 | 391.3 | 58.7 | 1,823.7 | 44.9 | 562.5 | |
| Implied Stock Price | 310.35 | 384.76 | 196.43 | 64.98 | 46.08 | 142.10 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |
| Implied Stock Price (Trading Cur) | 310.35 | 384.76 | 196.43 | 64.98 | 46.08 | 122.72 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |